As of 2024-12-14, the Intrinsic Value of Sirius Real Estate Ltd (SRE.L) is
44.61 GBP. This SRE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 82.15 GBP, the upside of Sirius Real Estate Ltd is
-45.70%.
The range of the Intrinsic Value is 22.33 - 92.66 GBP
44.61 GBP
Intrinsic Value
SRE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.33 - 92.66 |
44.61 |
-45.7% |
| DCF (Growth 10y) |
27.71 - 93.14 |
48.62 |
-40.8% |
| DCF (EBITDA 5y) |
65.33 - 88.03 |
75.13 |
-8.5% |
| DCF (EBITDA 10y) |
61.20 - 88.24 |
73.01 |
-11.1% |
| Fair Value |
29.51 - 29.51 |
29.51 |
-64.08% |
| P/E |
45.18 - 88.29 |
73.65 |
-10.4% |
| EV/EBITDA |
66.67 - 92.57 |
75.22 |
-8.4% |
| EPV |
2.80 - 15.95 |
9.37 |
-88.6% |
| DDM - Stable |
47.91 - 114.33 |
81.12 |
-1.3% |
| DDM - Multi |
46.81 - 81.35 |
58.95 |
-28.2% |
SRE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,244.51 |
| Beta |
0.86 |
| Outstanding shares (mil) |
15.15 |
| Enterprise Value (mil) |
1,955.74 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.63% |
| Cost of Debt |
4.60% |
| WACC |
6.92% |